| Revenue | DKK 10,3M | +59% |
| EBITDA | DKK 8,2M | +114% |
| Net profit | DKK 4,4M | +994% |
| Total assets | DKK 68,4M | +10% |
| Equity | DKK 19,4M | +28% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.329 | 6.126 | 5.236 | 6.478 | 10.327 |
| Staff expenses | -1.785 | -2.260 | -2.388 | -2.642 | -2.665 |
| EBITDA | 2.477 | 3.626 | 2.848 | 3.836 | 8.196 |
| Depreciation & amort. | -1.137 | -1.269 | -1.333 | -1.262 | -1.277 |
| EBIT | 1.340 | 2.358 | 1.515 | 2.574 | 6.919 |
| Net financials | -1.013 | 6.329 | -1.832 | -2.055 | -1.396 |
| Profit before tax | 326 | 8.687 | -317 | 519 | 5.523 |
| Tax | 45 | 1.876 | -23 | 117 | 1.128 |
| Net profit | 281 | 6.811 | -294 | 402 | 4.395 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 59.826 | 61.556 | 63.367 | 62.333 | 68.366 |
| Equity | 9.576 | 16.387 | 16.093 | 15.127 | 19.397 |
| Long-term debt | 44.701 | 38.651 | 41.976 | 41.186 | 41.449 |
| Short-term debt | 3.465 | 4.299 | 3.234 | 3.660 | 4.794 |
| Total debt | 48.167 | 42.950 | 45.209 | 44.846 | 46.243 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Management | Management | 2020 |
ES Management | Management | 2020 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2020 | |
| Individual | 25–33.32% | 25–33.32% | 2020 | |
| Individual | 25–33.32% | 25–33.32% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Stærk Nicolajsen Stjernholm | Management | 0 companies |
| Ellen Stærk Nicolajsen | Management | 0 companies |